XML 67 R32.htm IDEA: XBRL DOCUMENT v3.25.3
SHAREHOLDERS’ EQUITY (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jan. 16, 2025
Jan. 14, 2025
Sep. 23, 2024
Jul. 31, 2025
Jun. 30, 2025
May 31, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Jul. 31, 2023
May 10, 2023
Subsidiary, Sale of Stock [Line Items]                            
Shares authorized                           120,000,000
Common stock, shares issued               100,000,000   100,000,000   100,000,000   100,000,000
Common stock, par value               $ 0.001   $ 0.001   $ 0.001   $ 0.001
Preferred stock, shares authorized               20,000,000   20,000,000   20,000,000   20,000,000
Preferred stock par value               $ 0.001   $ 0.001   $ 0.001   $ 0.001
Common stock, shares issued               20,821,353   20,821,353   13,736,597    
Common stock, shares outstanding               20,821,353   20,821,353   13,736,597    
Preferred stock, shares outstanding               0   0   0    
Warrants exercisable description   will be exercisable six months from issuance and will expire five and a half years from the issuance date.                        
Net proceeds                   $ 3,602      
Fair value of shares               $ 70 $ 5 $ 223 $ 5      
Restricted Stock Units (RSUs) [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Number of shares vested                   144,707        
Number of shares unvested                   33,413        
Number of shares granted                   20,120        
Number of shares vested                   16,707        
Stock compensation-related expense for fair value vesting of restricted common stock                   $ 223        
Fair value of unamortized compensation               $ 122   122        
Restricted Stock Units (RSUs) [Member] | Director [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Fair value of shares                   $ 31   $ 43    
Number of shares granted                   20,120   30,000    
Restricted Stock Units (RSUs) [Member] | Strategic Advisory Agreement [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Number of shares issued     50,000                      
Fair value of shares     $ 100                      
Number of shares vested                   50,000   0    
Number of shares unvested                   0        
Restricted Stock Units (RSUs) [Member] | Four Officers Agreement [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Number of shares issued             92,000              
Fair value of shares             $ 226              
Number of shares vested                   78,000   0    
Number of shares unvested                   14,000        
2023 Equity Incentive Plan [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Common stock reserved for future issuance                         1,650,000  
Shares available for grant               1,602,587   1,602,587   1,478,000    
Warrant [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Exercisable price per share $ 1.40     $ 1.23 $ 0.46 $ 0.40                
Warrant shares outstanding, intrinsic value               $ 13   $ 13        
Warrant [Member] | Security Purchase Agreement [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Common stock were issued under the cashless exercise               17,850   17,850        
Warrant exercisable and outstanding               17,850   17,850        
Pre-Funded Warrant [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Exercisable price per share   $ 0.001                        
Warrants exercised                   2,500,000        
Common Warrants [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Exercisable price per share   $ 1.40                        
Common Stock [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Warrants to purchase stock 175,000     210,000 35,700 35,700                
Common stock issued for cash upon exercise of the company's equity line of credit, shares               3,000,000   3,510,000        
Net proceeds                   $ 3,205        
Number of shares issued                 1,550,000   1,550,000      
Fair value of shares                    
Common stock were issued under the cashless exercise               11,402   11,402        
Security Purchase Agreement [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Purchase price of pre-funded unit $ 3,500                          
Shares issued, price per share $ 1.40                          
Net proceeds received from financing $ 3,058                          
Security Purchase Agreement [Member] | Pre-Funded Warrant [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Sale of stock, number of shares issued in transaction   2,500,000                        
Exercisable price per share   $ 0.001                        
Warrants to purchase stock   3,750,000                        
Security Purchase Agreement [Member] | Pre-Funded Warrant [Member] | Investor [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Warrants to purchase stock 2,500,000             2,500,000   2,500,000        
Exercisable price per share $ 0.001                          
Security Purchase Agreement [Member] | Warrant [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Exercisable price per share   $ 1.399                        
Security Purchase Agreement [Member] | Warrant [Member] | Investor [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Warrants to purchase stock               3,750,000   3,750,000        
Exercisable price per share               $ 1.40   $ 1.40        
Warrants exercisable description                   The warrant will be exercisable six months from the date of issuance (July 2025) and will expire five years from the issuance date.        
Security Purchase Agreement [Member] | Warrant [Member] | Underwriters [Member]                            
Subsidiary, Sale of Stock [Line Items]                            
Warrants exercisable description The warrant expires five years from the date of grant.     The warrants expire five years from the date of grant. The warrants expire five years from the date of grant. The warrants expire five years from the date of grant.